	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£11,086	£11,363	£11,704	£55,626
Total Expenses	£9,810	£9,872	£9,942	£10,014	£10,091	£49,730
Profit Before Tax	£846	£944	£1,144	£1,349	£1,614	£5,896
Profit After Tax	£685	£764	£927	£1,093	£1,307	£4,776
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£4,935	£5,120	£8,964	£11,358	£13,122	£43,499
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	84%